[PWROOT] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Annualized Quarter Result
Revenue	335,668	386,099	394,261	388,646	376,912	338,012	344,545	-1.72%
YoY %	-13.06%	-2.07%	1.44%	3.11%	11.51%	-1.90%	-	-
Horiz. %	97.42%	112.06%	114.43%	112.80%	109.39%	98.10%	100.00%	-
PBT	54,324	62,783	61,464	59,214	53,568	37,078	37,234	28.66%
YoY %	-13.47%	2.15%	3.80%	10.54%	44.47%	-0.42%	-	-
Horiz. %	145.90%	168.62%	165.07%	159.03%	143.87%	99.58%	100.00%	-
Tax	-11,368	-11,116	-9,168	-7,516	-4,348	-8,947	-6,148	50.70%
YoY %	-2.27%	-21.25%	-21.98%	-72.86%	51.40%	-45.53%	-	-
Horiz. %	184.91%	180.81%	149.12%	122.25%	70.72%	145.53%	100.00%	-
NP	42,956	51,667	52,296	51,698	49,220	28,131	31,086	24.08%
YoY %	-16.86%	-1.20%	1.16%	5.03%	74.97%	-9.51%	-	-
Horiz. %	138.18%	166.21%	168.23%	166.31%	158.33%	90.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,928	51,376	51,602	51,236	48,712	28,008	30,729	24.99%
YoY %	-16.44%	-0.44%	0.71%	5.18%	73.92%	-8.85%	-	-
Horiz. %	139.70%	167.19%	167.93%	166.74%	158.52%	91.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.93%	17.71%	14.92%	12.69%	8.12%	24.13%	16.51%	-
YoY %	18.18%	18.70%	17.57%	56.28%	-66.35%	46.15%	-	-
Horiz. %	126.77%	107.27%	90.37%	76.86%	49.18%	146.15%	100.00%	-
Total Cost	292,712	334,432	341,965	336,948	327,692	309,881	313,458	-4.46%
YoY %	-12.47%	-2.20%	1.49%	2.82%	5.75%	-1.14%	-	-
Horiz. %	93.38%	106.69%	109.09%	107.49%	104.54%	98.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	254,399	253,242	267,070	237,658	228,801	213,491	217,433	11.04%
YoY %	0.46%	-5.18%	12.38%	3.87%	7.17%	-1.81%	-	-
Horiz. %	117.00%	116.47%	122.83%	109.30%	105.23%	98.19%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	41,032	51,056	45,860	39,609	31,558	31,628	26,882	32.60%
YoY %	-19.63%	11.33%	15.78%	25.51%	-0.22%	17.65%	-	-
Horiz. %	152.64%	189.93%	170.60%	147.34%	117.39%	117.65%	100.00%	-
Div Payout %	95.58%	99.38%	88.87%	77.31%	64.79%	112.93%	87.48%	-
YoY %	-3.82%	11.83%	14.95%	19.32%	-42.63%	29.09%	-	-
Horiz. %	109.26%	113.60%	101.59%	88.37%	74.06%	129.09%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	254,399	253,242	267,070	237,658	228,801	213,491	217,433	11.04%
YoY %	0.46%	-5.18%	12.38%	3.87%	7.17%	-1.81%	-	-
Horiz. %	117.00%	116.47%	122.83%	109.30%	105.23%	98.19%	100.00%	-
NOSH	417,155	410,567	408,814	403,896	402,822	402,348	402,229	2.46%
YoY %	1.60%	0.43%	1.22%	0.27%	0.12%	0.03%	-	-
Horiz. %	103.71%	102.07%	101.64%	100.41%	100.15%	100.03%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	12.80%	13.38%	13.26%	13.30%	13.06%	8.32%	9.02%	-
YoY %	-4.33%	0.90%	-0.30%	1.84%	56.97%	-7.76%	-	-
Horiz. %	141.91%	148.34%	147.01%	147.45%	144.79%	92.24%	100.00%	-
ROE	16.87%	20.29%	19.32%	21.56%	21.29%	13.12%	14.13%	-
YoY %	-16.86%	5.02%	-10.39%	1.27%	62.27%	-7.15%	-	-
Horiz. %	119.39%	143.60%	136.73%	152.58%	150.67%	92.85%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	81.81	94.53	97.43	98.12	95.55	85.50	87.15	-4.13%
YoY %	-13.46%	-2.98%	-0.70%	2.69%	11.75%	-1.89%	-	-
Horiz. %	93.87%	108.47%	111.80%	112.59%	109.64%	98.11%	100.00%	-
EPS	10.40	12.80	12.93	13.00	12.40	7.10	7.87	20.44%
YoY %	-18.75%	-1.01%	-0.54%	4.84%	74.65%	-9.78%	-	-
Horiz. %	132.15%	162.64%	164.29%	165.18%	157.56%	90.22%	100.00%	-
DPS	10.00	12.50	11.33	10.00	8.00	8.00	6.80	29.34%
YoY %	-20.00%	10.33%	13.30%	25.00%	0.00%	17.65%	-	-
Horiz. %	147.06%	183.82%	166.62%	147.06%	117.65%	117.65%	100.00%	-
NAPS	0.62	0.62	0.66	0.60	0.58	0.54	0.55	8.32%
YoY %	0.00%	-6.06%	10.00%	3.45%	7.41%	-1.82%	-	-
Horiz. %	112.73%	112.73%	120.00%	109.09%	105.45%	98.18%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 403,896
RPS	69.08	79.45	81.13	79.98	77.56	69.56	70.90	-1.72%
YoY %	-13.05%	-2.07%	1.44%	3.12%	11.50%	-1.89%	-	-
Horiz. %	97.43%	112.06%	114.43%	112.81%	109.39%	98.11%	100.00%	-
EPS	8.83	10.57	10.62	10.54	10.02	5.76	6.32	25.00%
YoY %	-16.46%	-0.47%	0.76%	5.19%	73.96%	-8.86%	-	-
Horiz. %	139.72%	167.25%	168.04%	166.77%	158.54%	91.14%	100.00%	-
DPS	8.44	10.51	9.44	8.15	6.49	6.51	5.53	32.59%
YoY %	-19.70%	11.33%	15.83%	25.58%	-0.31%	17.72%	-	-
Horiz. %	152.62%	190.05%	170.71%	147.38%	117.36%	117.72%	100.00%	-
NAPS	0.5235	0.5211	0.5496	0.4891	0.4708	0.4393	0.4474	11.05%
YoY %	0.46%	-5.19%	12.37%	3.89%	7.17%	-1.81%	-	-
Horiz. %	117.01%	116.47%	122.84%	109.32%	105.23%	98.19%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	2.25	1.90	2.40	2.11	1.53	1.27	1.38	-
P/RPS	2.75	2.01	2.46	2.15	1.60	1.49	1.58	44.74%
YoY %	36.82%	-18.29%	14.42%	34.37%	7.38%	-5.70%	-	-
Horiz. %	174.05%	127.22%	155.70%	136.08%	101.27%	94.30%	100.00%	-
P/EPS	21.51	15.11	18.82	16.31	12.39	17.93	17.75	13.67%
YoY %	42.36%	-19.71%	15.39%	31.64%	-30.90%	1.01%	-	-
Horiz. %	121.18%	85.13%	106.03%	91.89%	69.80%	101.01%	100.00%	-
EY	4.65	6.62	5.31	6.13	8.07	5.58	5.63	-11.98%
YoY %	-29.76%	24.67%	-13.38%	-24.04%	44.62%	-0.89%	-	-
Horiz. %	82.59%	117.58%	94.32%	108.88%	143.34%	99.11%	100.00%	-
DY	4.44	6.58	4.72	4.74	5.23	6.30	4.93	-6.74%
YoY %	-32.52%	39.41%	-0.42%	-9.37%	-16.98%	27.79%	-	-
Horiz. %	90.06%	133.47%	95.74%	96.15%	106.09%	127.79%	100.00%	-
P/NAPS	3.63	3.06	3.64	3.52	2.64	2.35	2.51	27.91%
YoY %	18.63%	-15.93%	3.41%	33.33%	12.34%	-6.37%	-	-
Horiz. %	144.62%	121.91%	145.02%	140.24%	105.18%	93.63%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/05/20	27/02/20	25/11/19	27/08/19	28/05/19	26/02/19	-
Price	2.20	2.24	2.30	2.34	1.96	1.34	1.42	-
P/RPS	2.69	2.37	2.36	2.38	2.05	1.57	1.63	39.69%
YoY %	13.50%	0.42%	-0.84%	16.10%	30.57%	-3.68%	-	-
Horiz. %	165.03%	145.40%	144.79%	146.01%	125.77%	96.32%	100.00%	-
P/EPS	21.03	17.81	18.04	18.09	15.87	18.92	18.27	9.84%
YoY %	18.08%	-1.27%	-0.28%	13.99%	-16.12%	3.56%	-	-
Horiz. %	115.11%	97.48%	98.74%	99.01%	86.86%	103.56%	100.00%	-
EY	4.76	5.62	5.54	5.53	6.30	5.29	5.47	-8.85%
YoY %	-15.30%	1.44%	0.18%	-12.22%	19.09%	-3.29%	-	-
Horiz. %	87.02%	102.74%	101.28%	101.10%	115.17%	96.71%	100.00%	-
DY	4.55	5.58	4.93	4.27	4.08	5.97	4.79	-3.37%
YoY %	-18.46%	13.18%	15.46%	4.66%	-31.66%	24.63%	-	-
Horiz. %	94.99%	116.49%	102.92%	89.14%	85.18%	124.63%	100.00%	-
P/NAPS	3.55	3.61	3.48	3.90	3.38	2.48	2.58	23.73%
YoY %	-1.66%	3.74%	-10.77%	15.38%	36.29%	-3.88%	-	-
Horiz. %	137.60%	139.92%	134.88%	151.16%	131.01%	96.12%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos